BIOMERICA, INC.
CONSOLIDATED STATEMENTS OF OPERATIONS
AND COMPREHENSIVE GAIN (UNAUDITED)
Six Months Ended Three Months Ended
November 30, November 30,
2006 2005 2006 2005
---------- ---------- ---------- ----------
Net sales $2,485,442 $4,774,074 $1,332,176 $2,423,924
Cost of sales 1,591,373 3,226,131 813,758 1,618,189
---------- ---------- ---------- ----------
Gross profit 894,069 1,547,943 518,418 805,735
---------- ---------- ---------- ----------
Operating Expenses:
Selling, general and
administrative 635,198 1,593,580 344,743 840,420
Research and development 99,513 154,581 58,512 69,804
---------- ---------- ---------- ----------
734,711 1,748,161 403,255 910,224
---------- ---------- ---------- ----------
Operating gain (loss) from
continuing operations 159,358 (200,218) 115,163 (104,489)
---------- ---------- ---------- ----------
Other Expense (income):
Interest expense 16,242 29,503 8,740 18,490
Other income, net (35) (44,845) (25) (6,948)
---------- ---------- ---------- ----------
16,207 (15,342) 8,715 11,542
---------- ---------- ---------- ----------
Income (loss) from
continuing operations,
before minority
interest in net loss
of consolidated
subsidiaries and
income taxes 143,151 (184,876) 106,448 (116,031)
Minority interest in net
losses of consolidated
subsidiaries -- 251,670 -- 119,434
---------- ---------- ---------- ----------
Income from continuing
operations, before income
taxes 143,151 66,794 106,448 3,403
Income tax expense -- 1,600 -- 1,600
---------- ---------- ---------- ----------
Net income from continuing
operations $ 143,151 $ 65,194 $ 106,448 $ 1,803
========== ========== ========== ==========
Discontinued operations:
Income from discontinued
operations, net 27,869 -- -- --
---------- ---------- ---------- ----------
Net income 171,020 65,194 106,448 1,803
Other comprehensive loss,
net of tax
Unrealized loss on
available-for-sale
securities (28,207) (4,380) (28,372) (1,022)
---------- ---------- ---------- ----------
Comprehensive gain $ 142,813 $ 60,814 $ 78,076 $ 781
========== ========== ========== ==========
Basic net income per common
share:
Net income from
continuing operations $ .02 $ .01 $ .02 $ .00
Net income from
discontinued operations .00 .00 .00 .00
---------- ---------- ---------- ----------
Basic net income per common
share $ .02 $ .01 $ .02 $ .00
========== ========== ========== ==========
Net income from
continuing operations $ .02 $ .01 $ .02 $ .00
Net income from
discontinued operations .00 .00 .00 .00
---------- ---------- ---------- ----------
Diluted net income per
common share $ .02 $ .01 $ .02 $ .00
========== ========== ========== ==========
Weighted average number of
common and common
equivalent shares:
Basic 5,926,111 5,753,791 5,929,580 5,753,912
========== ========== ========== ==========
Diluted 6,379,965 6,354,655 6,364,358 6,376,094
========== ========== ========== ==========
PRO FORMA STATEMENT OF OPERATIONS BY COMPANY (UNAUDITED)
Six Months Ended
November 30, 2005
-----------------
Intercompany Pro-forma
Actual Eliminations Lancer Biomerica
--------------------------------------------------------------------------
NET SALES $ 4,774,074 -- $(2,925,038) $ 1,849,036
COST OF SALES 3,226,131 $ 15,780(1) (2,190,495) 1,051,416
--------------------------------------------------------------------------
GROSS PROFIT 1,547,943 (15,780) (734,543) 797,620
--------------------------------------------------------------------------
OPERATING EXPENSES:
SELLING, GENERAL AND
ADMIN 1,593,580 -- (1,029,059) 564,521
RESEARCH AND
DEVELOPMENT 154,581 -- (42,470) 112,111
--------------------------------------------------------------------------
TOTAL OPERATING
EXPENSES 1,748,161 -- (1,071,529) 676,632
--------------------------------------------------------------------------
OPERATING INCOME
(LOSS) (200,218) (15,780) 336,986 120,988
OTHER EXPENSE
(INCOME)
Interest 29,503 -- (14,456) 15,047
Other expense
(income) (44,845) (15,780)(2) 33,096 (27,529)
--------------------------------------------------------------------------
INCOME (LOSS) FROM
OPERATIONS BEFORE
INTEREST IN NET
INCOME (LOSS) OF
CONSOLIDATED
SUBSIDIARIES AND
INCOME TAXES (184,876) -- 318,346 133,470
MINORITY INTEREST IN
NET LOSS (INCOME)
OF LANCER 251,670 (319,146)(3) -- --
67,476 (4)
--------------------------------------------------------------------------
INCOME (LOSS) FROM
OPERATIONS BEFORE
INCOME TAXES 66,794 (251,670) 318,346 133,470
--------------------------------------------------------------------------
INCOME TAX EXPENSE 1,600 -- (800) 800
--------------------------------------------------------------------------
NET INCOME (LOSS) $ 65,194 $ (251,670) $ 319,146 $ 132,670
==========================================================================
(1) To record the charge for rent by Lancer at the manufacturing facility
in Mexico which was eliminated in consolidation.
(2) To record the income from Biomerica received by Lancer for rent at the
Mexico facility, which was eliminated in consolidation.
(3) To de-consolidate Lancer's loss.
(4) Elimination of Biomerica's portion of Lancer's operations as if the
termination of the voting agreement occurred May 31, 2005.
Three Months Ended
November 30, 2005
-----------------
Intercompany Pro-forma
Actual Eliminations Lancer Biomerica
--------------------------------------------------------------------------
NET SALES $ 2,423,924 -- $(1,547,940) $ 875,984
COST OF SALES 1,618,189 7,155(1) (1,125,790) 499,554
--------------------------------------------------------------------------
GROSS PROFIT 805,735 (7,155)(1) (422,150) 376,430
--------------------------------------------------------------------------
OPERATING EXPENSES:
SELLING, GENERAL
AND ADMIN 840,420 -- (548,048) 292,372
RESEARCH AND
DEVELOPMENT 69,804 -- (22,314) 47,490
--------------------------------------------------------------------------
TOTAL OPERATING
EXPENSES 910,224 -- (570,362) 339,862
--------------------------------------------------------------------------
OPERATING INCOME
(LOSS) (104,489) (7,155)(1) 148,212 36,568
OTHER EXPENSE
(INCOME)
Interest 18,490 -- (11,566) --
6,924
Other expense
(income) (6,948) (7,155)(2) 14,086 (17)
--------------------------------------------------------------------------
11,542 (7,155)(2) 2,520 6,907
--------------------------------------------------------------------------
INCOME (LOSS) FROM
OPERATIONS BEFORE
INTEREST IN NET
INCOME (LOSS) OF
CONSOLIDATED
SUBSIDIARIES AND
INCOME TAXES (116,031) -- 145,692 29,661
MINORITY INTEREST
IN NET LOSS
(INCOME) OF LANCER 119,434 (146,492)(3) -- --
27,058 (4)
INCOME (LOSS) FROM
OPERATIONS BEFORE
INCOME TAXES 3,403 (119,434) 145,692 29,661
--------------------------------------------------------------------------
INCOME TAX EXPENSE 1,600 -- (800) 800
--------------------------------------------------------------------------
NET INCOME (LOSS) $ 1,803 $ (119,434) $ 146,492 $ 28,861
==========================================================================
(1) To record the charge for rent by Lancer at the manufacturing facility
in Mexico which was eliminated in consolidation.
(2) To record the income from Biomerica received by Lancer for rent at the
Mexico facility, which was eliminated in consolidation.
(3) To de-consolidate Lancer's loss.
(4) Elimination of Biomerica's portion of Lancer's operations as if the
termination of the voting agreement occurred May 31, 2005.
Contact Information: Contact: Zackary Irani 949-645-2111